5524 Shell Ridge Way, Antioch, CA, 94531 | $1,985/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2541 sft

Plan 2 Plan, Shine at Cielo, Antioch, CA, 94531

3 Bed
2 Bath
1366 sft

328 Ridgeview Dr, Pleasant Hill, CA, 94523

5 Bed
3 Bath
3043 sft

7131 Albus Dr, Stockton, CA, 95219

3 Bed
3 Bath
1728 sft

576 N O St, Livermore, CA, 94551

Nearby investment properties with comparable prices

4 Bed
3 Bath
2170 sft

280 Coolcrest Dr, Oakley, CA, 94561

3 Bed
3 Bath
1669 sft

156 W Moraga St, Mountain House, CA, 95391

5 Bed
3 Bath
2771 sft

14 Renoir Ct, Oakley, CA, 94561

4 Bed
3 Bath
2319 sft

3025 Sunflower Dr, Antioch, CA, 94531

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Antioch at 5524 Shell Ridge Way, Antioch, CA, 94531 uses $285,901 cash to close to unlock $23,820/yr annual cash flow and $1,985/mo monthly cash flow. Total monthly income runs $7,860/mo, and a $4,253/mo payment keeps the spread at $1,985/mo. Purchase price stands at $869,000, and rental yield measures 10.85% with $7,860/mo rent. Return on cash invested shows 28.39% in year one, and 5% annual appreciation builds toward $240,089 over five years. Five-year ROI reaches 149.07% and total cumulative return in cash records $426,191. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $7,860/mo property income covering a $4,253/mo payment rather than investor’s personal income.

Single Family

Built in 2019

6,658 sqft lot

$N/A/sqft

$94 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 94531, Antioch, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,998 (100%)
Owner Occupied HU	11,012 (73.4%)
Renter Occupied HU	3,479 (23.2%)
Vacant Housing Units	507 ( 3.4%)
Median Home Value	$676,421
Average Home Value	$729,493